Question 15 Not yet answered Points out of 2 P Flag question Using end-period convention, assuming a WACC of 10.0%, what is the present value of the terminal value assuming an exit multiple of 9.0x EBITDA? Hist1 $7,000.0 Sales FYE December 31, Proj 2 Proj 3 $7,824.9 58,2944 Proj 1 57,3820 Proj 4 $8,792 1 Proj 5 $9,319.6 EBITDA Less Depreciation & Amortization EBIT Less Taxes 400% Tax-effected EBIT 1,621,0 (2530) 1,3680 (547 23 820.8 1,661.0 (2553) 1,405.7 () (5623) 843.4 1.7606 (2558) 1,5048 (6019 9029 1,8662 (2564) 1,609 9 ( (6440) 965.9 1,9782 2,096.9 ( 12568) 2519 1.721.4 1,839.0 (7355 1.0328 1,103.4 Plus Depreciation & Amortization 255.1 Less: Capital Expenditures (2500) Less Changes in Working Capital (572) Unlevered Free Cash Flow $7507 Nole assume a valuation date of end of Hist1 2553 (2658) (59.1) 2558 (2653) (625) 256.4 (2658) (66.4) 256.8 (2655) (703) 257.9 (2656) (746) $773.9 $830,3 $890.2 $93.6 51,0210 Select one: O a. $18,872.1 O b. $11,718.1 O c. None of the listed answers O d. $12,290.0 O e. $12,889.9